FCX
Freeport-McMoRan Inc
Price:  
37.41 
USD
Volume:  
9,980,622.00
United States | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FCX Intrinsic Value

%
Upside

As of 2024-02-29, the Intrinsic Value of Freeport-McMoRan Inc (FCX) is 52.75 USD. This FCX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 37.41 USD, the upside of Freeport-McMoRan Inc is %.

The range of the Intrinsic Value is 37.78 - 88.91 USD

37.41 USD
Stock Price
52.75 USD
Intrinsic Value
Intrinsic Value Details

FCX Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 37.78 - 88.91 52.75 41.0%
DCF (Growth 10y) 41.27 - 90.37 55.79 49.1%
DCF (EBITDA 5y) 42.68 - 54.14 48.03 28.4%
DCF (EBITDA 10y) 44.91 - 60.69 52.04 39.1%
Fair Value 37.61 - 37.61 37.61 0.52%
P/E 29.09 - 54.42 36.76 -1.7%
EV/EBITDA 34.66 - 42.59 39.07 4.4%
EPV 19.99 - 30.37 25.18 -32.7%
DDM - Stable 10.81 - 32.53 21.67 -42.1%
DDM - Multi 27.70 - 62.94 38.26 2.3%

FCX Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 53,645.19
Beta 1.92
Outstanding shares (mil) 1,433.98
Enterprise Value (mil) 57,305.19
Market risk premium 4.60%
Cost of Equity 8.95%
Cost of Debt 4.95%
WACC 8.02%